|
Cash & Equivalents
|
9.62M | 10.00M | 43.14M | 26.39M | 13.84M | 31.25M | 26.63M | 19.19M | 7.49M | 5.70M | 5.69M | 6.61M | 6.72M | 7.86M | 9.72M | 18.06M | 13.00M | 12.84M | 15.42M | 13.43M | 27.02M | 22.86M | 20.65M |
|
Short-term Investments
|
| | | 11.69M | 16.69M | 96.67M | 96.70M | 96.40M | 95.69M | 86.71M | 79.72M | 70.80M | 60.90M | 55.72M | 51.63M | 48.40M | 45.95M | 42.69M | 41.41M | 39.33M | 39.24M | 39.28M | 39.37M |
|
Cash & Current Investments
|
9.62M | 10.00M | 43.14M | 38.08M | 30.53M | 127.92M | 123.33M | 115.58M | 103.17M | 92.41M | 85.41M | 77.41M | 67.61M | 63.57M | 61.35M | 66.45M | 58.95M | 55.54M | 56.83M | 52.76M | 66.26M | 62.14M | 60.01M |
|
Receivables - Net
|
| | | 8.40M | 8.20M | 7.71M | 6.61M | 7.09M | 9.06M | 8.47M | 7.88M | 7.48M | 9.19M | 10.88M | 11.28M | 12.31M | 11.63M | 11.24M | 11.56M | 12.85M | 15.44M | 13.55M | 14.94M |
|
Receivables
|
| | | 8.40M | 8.20M | 7.71M | 6.61M | 7.09M | 9.06M | 8.47M | 7.88M | 7.48M | 9.19M | 10.88M | 11.28M | 12.31M | 11.63M | 11.24M | 11.56M | 12.85M | 15.44M | 13.55M | 14.94M |
|
Raw Materials
|
| | | 1.72M | 1.82M | 1.69M | 1.60M | 2.23M | 2.30M | 2.46M | 3.17M | 2.82M | 4.58M | 3.60M | 3.18M | 4.09M | 3.84M | 3.25M | 4.26M | 4.25M | 4.22M | 6.31M | 6.44M |
|
Work In Process
|
| | | 1.49M | 1.53M | 1.28M | 1.47M | 0.88M | 1.21M | 0.75M | 0.50M | 1.52M | 0.59M | 0.79M | 1.09M | 0.63M | 1.36M | 1.52M | 1.49M | 1.78M | 2.13M | 1.50M | 2.35M |
|
Finished Goods
|
| | | 3.70M | 3.69M | 3.99M | 4.10M | 4.71M | 4.60M | 5.21M | 4.91M | 5.37M | 5.58M | 5.62M | 5.49M | 6.50M | 6.21M | 6.59M | 6.33M | 7.36M | 7.23M | 8.53M | 9.35M |
|
Inventory
|
| | | 6.91M | 7.04M | 6.96M | 7.16M | 7.82M | 8.10M | 8.42M | 8.58M | 9.71M | 10.75M | 10.01M | 9.76M | 11.21M | 11.42M | 11.36M | 12.08M | 13.38M | 13.58M | 16.35M | 18.14M |
|
Prepaid Assets
|
| | | 1.18M | 1.31M | 3.81M | 3.38M | 2.32M | 2.08M | 3.16M | 2.50M | 3.11M | 2.60M | 2.05M | 1.59M | 2.74M | 2.26M | 2.08M | 2.12M | 2.35M | 2.20M | 1.70M | 2.24M |
|
Current Assets
|
| | | 54.56M | 47.09M | 146.40M | 140.49M | 132.82M | 122.42M | 112.46M | 104.37M | 97.71M | 90.16M | 86.51M | 83.97M | 92.72M | 84.25M | 80.23M | 82.59M | 81.34M | 97.48M | 93.74M | 95.33M |
|
Property, Plant & Equipment (Net)
|
| | | 0.52M | 0.48M | 0.42M | 0.62M | 0.60M | 0.86M | 0.95M | 0.89M | 1.06M | 1.02M | 0.98M | 0.95M | 1.00M | 1.05M | 1.00M | 1.04M | 1.05M | 1.16M | 1.16M | 1.11M |
|
Other Non-Current Assets
|
| 0.37M | 0.37M | 0.50M | 0.37M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.35M | 0.12M | 0.12M | 0.12M | 0.40M | 0.12M | 0.12M | 0.12M | 0.28M | 0.12M | 0.12M | 0.12M |
|
Non-Current Assets
|
| | | 1.39M | 3.24M | 0.57M | 0.77M | 0.75M | 6.56M | 6.08M | 16.10M | 16.39M | 16.11M | 15.72M | 15.33M | 14.93M | 14.60M | 14.16M | 13.71M | 13.31M | 12.73M | 12.37M | 11.93M |
|
Assets
|
| | | 55.95M | 50.32M | 146.97M | 141.26M | 133.56M | 128.98M | 118.54M | 120.47M | 114.11M | 106.27M | 102.23M | 99.30M | 107.65M | 98.85M | 94.39M | 96.30M | 94.65M | 110.20M | 106.11M | 107.25M |
|
Accounts Payables
|
| | | 0.95M | 1.48M | 0.97M | 1.25M | 1.38M | 2.23M | 1.50M | 1.18M | 2.15M | 1.83M | 1.81M | 1.21M | 2.33M | 3.27M | 2.29M | 2.16M | 2.95M | 4.05M | 4.72M | 4.59M |
|
Payables
|
| | | 0.95M | 1.48M | 0.97M | 1.25M | 1.38M | 2.23M | 1.50M | 1.18M | 2.15M | 1.83M | 1.81M | 1.21M | 2.33M | 3.27M | 2.29M | 2.16M | 2.95M | 4.05M | 4.72M | 4.59M |
|
Accumulated Expenses
|
| | | 6.60M | 5.73M | 6.64M | 7.42M | 7.92M | 6.96M | 6.96M | 7.55M | 7.41M | 6.58M | 8.18M | 10.04M | 11.18M | 7.29M | 7.75M | 10.07M | 9.79M | 8.06M | 9.74M | 12.32M |
|
Short term Debt
|
| | | 2.04M | 3.59M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 2.87M | 2.94M | 0.69M | 1.42M | 1.47M | 1.52M | 1.57M | 1.63M | 1.68M | 1.74M | 1.80M | 1.86M | 1.92M | 1.99M | 2.05M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 1.10M | 0.90M | 0.81M | 0.75M | 0.60M | 0.70M | 0.70M | 0.65M |
|
Total Current Liabilities
|
| | | 9.60M | 10.81M | 7.61M | 8.67M | 9.30M | 12.06M | 11.40M | 9.42M | 10.98M | 9.88M | 11.51M | 12.81M | 16.23M | 13.11M | 12.59M | 14.78M | 15.16M | 14.71M | 17.14M | 19.61M |
|
Non-Current Debt
|
| | | 50.82M | 49.56M | 49.35M | 49.58M | 49.85M | 50.12M | 51.02M | 51.95M | 52.91M | 53.86M | 54.85M | 55.89M | 56.95M | 58.04M | 59.02M | 59.27M | 59.52M | 59.79M | 58.62M | 58.75M |
|
Non-Current Deffered Revenue
|
| | | 2.00M | 1.80M | 1.50M | 1.40M | 1.40M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
73.57M | 73.45M | 141.42M | 141.42M | 141.42M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 6.86M | 6.16M | 16.39M | 15.44M | 16.51M | 16.16M | 15.80M | 13.81M | 15.05M | 14.64M | 14.23M | 11.95M | 13.36M | 12.90M | 12.43M |
|
Other Non-Current Liabilities
|
| | | 0.37M | 3.49M | 0.25M | 0.25M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 61.99M | 61.85M | 58.05M | 59.30M | 60.06M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
135.82M | 144.29M | 143.74M | 62.36M | 65.34M | 58.30M | 59.55M | 60.06M | 66.16M | 65.64M | 77.06M | 79.33M | 78.78M | 81.01M | 82.94M | 87.00M | 84.51M | 84.50M | 86.48M | 86.63M | 85.94M | 86.68M | 88.74M |
|
Total Debt
|
| | | 52.86M | 53.15M | 49.35M | 49.58M | 49.85M | 50.12M | 51.02M | 51.95M | 52.91M | 53.86M | 54.85M | 55.89M | 56.95M | 58.04M | 59.02M | 59.27M | 59.52M | 59.79M | 58.62M | 58.75M |
|
Common Equity
|
-135.82M | -144.29M | -143.74M | -147.83M | -156.44M | 88.67M | 81.71M | 73.50M | 62.82M | 52.90M | 43.41M | 34.78M | 27.49M | 21.23M | 16.36M | 20.65M | 14.34M | 9.88M | 9.82M | 8.01M | 24.27M | 19.44M | 18.52M |
|
Shareholder's Equity
|
-135.82M | -144.29M | -143.74M | -147.83M | -156.44M | 88.67M | 81.71M | 73.50M | 62.82M | 52.90M | 43.41M | 34.78M | 27.49M | 21.23M | 16.36M | 20.65M | 14.34M | 9.88M | 9.82M | 8.01M | 24.27M | 19.44M | 18.52M |
|
Liabilities and Shareholders Equity
|
| | | 55.95M | 50.32M | 146.97M | 141.26M | 133.56M | 128.98M | 118.54M | 120.47M | 114.11M | 106.27M | 102.23M | 99.30M | 107.65M | 98.85M | 94.39M | 96.30M | 94.65M | 110.20M | 106.11M | 107.25M |
|
Retained Earnings
|
| | | -387.69M | -396.50M | -405.00M | -413.10M | -423.77M | -435.23M | -447.92M | -459.71M | -470.85M | -481.23M | -490.40M | -497.61M | -503.81M | -512.73M | -520.25M | -525.70M | -530.95M | -537.54M | -546.20M | -549.70M |
|
Treasury Shares
|
| | | | | 0.53M | 0.55M | 0.60M | 0.01M | 1.86M | 1.82M | 1.76M | 0.00M | 2.99M | 2.52M | 2.43M | 2.25M | 0.00M | 1.65M | 1.48M | 5.27M | 1.59M | 1.39M |